NBR Motion Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023
Period Ending	Apr '26 Apr 22, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Market Capitalization	223,176	141,784	43,894	43,894
Market Cap Growth	396.59%	223.01%	-	-
Enterprise Value	239,660	170,080	-	-
Last Close Price	21450.00	13627.20	8921.56	8921.56
PS Ratio	3.54	2.25	0.69	0.65
PB Ratio	6.49	4.12	2.34	-11.02
P/TBV Ratio	6.50	4.13	2.35	-
P/FCF Ratio	77.62	49.31	-	5.09
P/OCF Ratio	32.31	20.53	-	4.12
EV/Sales Ratio	3.80	2.70	-	-
EV/FCF Ratio	83.36	59.16	-	-
Debt / Equity Ratio	0.85	0.85	2.11	-12.08
Debt / EBITDA Ratio	-	-	28.96	6.03
Debt / FCF Ratio	10.22	10.22	-	5.58
Net Debt / Equity Ratio	0.48	0.48	2.10	-11.90
Net Debt / EBITDA Ratio	-21.05	-21.05	28.85	5.94
Net Debt / FCF Ratio	5.73	5.73	-5.38	5.50
Asset Turnover	0.77	0.77	0.81	-
Inventory Turnover	4.06	4.06	4.23	-
Quick Ratio	0.62	0.62	0.29	0.19
Current Ratio	0.99	0.99	0.66	0.37
Return on Equity (ROE)	-46.09%	-46.09%	-102.65%	-
Return on Assets (ROA)	-4.28%	-4.28%	-3.19%	-
Return on Capital Employed (ROCE)	-12.00%	-12.00%	-12.40%	77.50%
Earnings Yield	-5.49%	-8.64%	-17.28%	-11.17%
FCF Yield	1.29%	2.03%	-16.65%	19.65%
Buyback Yield / Dilution	-214.40%	-214.40%	-457.84%	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.